| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 163.5 | 145.6 | 158.8 | 154.9 | 119.7 | 129.6 | 129.3 | 212.3 | 279.7 | 277.4 | 269.2 | 270.8 | 210.8 | 384.6 | 217.9 | 245.1 | 148.5 | 102.5 |
| Restricted Cash | - | 0.2 | 0.3 | 0.5 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | - | - | 0.5 | 2.7 | 2.0 | 0.6 | 76.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 163.5 | 145.6 | 158.8 | 154.9 | 119.7 | 129.6 | 129.3 | 212.3 | 279.7 | 277.4 | 269.2 | 270.8 | 210.8 | 384.6 | 217.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 110.7 | 96.8 | 103.0 | 124.2 | 109.6 | 80.0 | 45.7 | 66.8 | 98.9 | 58.0 | 49.5 | 60.1 | 23.8 | 63.2 | 95.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 275.3 | 246.7 | 237.6 | 206.9 | 170.9 | 145.9 | 133.1 | 156.3 | 120.3 | 77.1 | 77.5 | 61.5 | 59.7 | 59.8 | 113.4 | 108.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 320.9 | 311.1 | 300.8 | 279.6 | 260.6 | 215.1 | 211.3 | 204.2 | 197.0 | 159.5 | 179.8 | 170.5 | 180.7 | 177.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 55.3 | 43.5 | 42.4 | 52.0 | 44.5 | 33.7 | 21.3 | 39.6 | 50.3 | 22.6 | 30.1 | 18.1 | 35.8 | 26.1 | 40.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 226.0 | 249.7 | 274.9 | 254.5 | 229.4 | 321.1 | 300.1 | 287.4 | 275.6 | 0.8 | 1.2 | 1.5 | 1.8 | 2.1 | 2.4 | 2.7 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 226.0 | 276.2 | 274.9 | 274.7 | 229.4 | 321.1 | 300.1 | 287.4 | 275.6 | 1.2 | 1.5 | 1.8 | 2.1 | 2.4 | 2.7 | 104.0 | ||
| - |
| 245.1 |
| 148.5 |
| 102.5 |
| 150.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 34.3 | 39.3 | 35.5 | 18.3 | 26.0 | 19.3 | 15.0 | 22.2 | 33.4 | 16.0 | 22.8 | 23.1 | 22.6 | 30.4 | 40.8 | 34.3 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.3 | - | - | - |
| Total Current Assets | 845.3 | 764.5 | 706.3 | 668.9 | 549.4 | 586.9 | 475.9 | 520.1 | 597.1 | 501.5 | 542.1 | 555.7 | 613.6 | 744.5 | 754.5 | 1,022.6 | - | - |
| 155.4 |
| 113.5 |
| - |
| - |
| Accumulated Depreciation | 212.3 | 197.3 | 182.4 | 172.3 | 160.9 | 149.8 | 135.6 | 123.9 | 112.0 | 98.9 | 100.3 | 91.8 | 91.6 | 79.6 | 69.3 | 71.1 | - | - |
| Property,Plant & Equipment Net | 108.6 | 113.8 | 118.5 | 107.3 | 99.7 | 65.3 | 75.7 | 80.3 | 85.1 | 60.6 | 79.6 | 78.8 | 89.1 | 98.3 | 86.1 | 42.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 215.0 | 215.0 | 215.0 | 181.9 | 181.9 | 181.9 | 181.9 | 184.3 | 307.1 | 114.9 | 114.9 | 115.0 | 91.3 | 55.8 | 55.8 | 52.0 | 52.0 | - |
| Intangible Assets | 5.7 | 8.8 | 43.9 | 23.9 | 33.9 | 46.2 | 61.5 | 85.1 | 369.8 | 58.4 | 131.7 | 159.3 | 114.7 | 21.0 | 25.9 | 16.9 | - | - |
| Operating Lease Right Of Use Assets | 24.6 | 26.5 | 24.4 | 26.5 | 28.8 | 10.3 | 14.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 122.9 | 120.2 | 117.9 | 116.3 | 1.6 | 1.4 | 1.5 | 1.9 | - | - | 1.4 | 1.2 | 0.4 | 0.9 | - | 9.4 | - | - |
| Other Non-Current Assets | 3.6 | 2.8 | 3.1 | 3.4 | 3.5 | 6.0 | 7.0 | 29.1 | 25.3 | 21.0 | 21.1 | 19.6 | 38.7 | 16.8 | 13.7 | 4.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 78.8 | 89.1 | 98.3 | 88.4 | 42.3 | 44.7 | - |
| Total Assets | 1,325.8 | 1,251.6 | 1,229.0 | 1,128.2 | 899.0 | 898.1 | 818.1 | 900.8 | 1,387.5 | 758.5 | 890.8 | 929.5 | 948.0 | 937.3 | 936.1 | 1,148.0 | - | - |
| 32.2 |
| - |
| - |
| Short Term Debt | - | 26.5 | - | 20.2 | - | - | - | - | - | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 101.4 | - | - |
| Deferred Revenue Current | 74.2 | 65.0 | 118.0 | 127.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.2 | 3.8 | 4.0 | 3.3 | 4.4 | 4.1 | 4.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 21.8 | 30.4 | 28.3 | 30.0 | 35.7 | 26.6 | 15.2 | 20.5 | 60.3 | 33.2 | 49.4 | 48.4 | 51.1 | 41.4 | 106.6 | 183.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 178.1 | 192.3 | 218.0 | 257.9 | 189.2 | 146.7 | 118.2 | 160.1 | 224.3 | 143.5 | 162.2 | 168.4 | 128.2 | 112.3 | 167.5 | 382.4 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 31.8 | 34.3 | 31.5 | 33.6 | 32.8 | 6.3 | 10.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.5 | 0.7 | 6.6 | 1.3 | 4.8 | 5.2 | 5.6 | 5.7 | 36.8 | 13.2 | 11.2 | - | - | 7.1 | 5.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3.9 | 3.8 | 25.5 | 3.1 | 5.1 | 10.3 | 9.3 | 9.9 | 10.6 | 6.4 | 1.5 | 4.2 | 9.6 | 4.5 | 0.6 | 0.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 440.3 | 480.8 | 556.6 | 550.4 | 461.3 | 489.7 | 443.6 | 463.0 | 547.4 | 163.9 | 176.2 | 190.5 | 167.7 | 126.1 | 175.5 | 385.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (423.1) | (458.5) | (532.2) | (501.8) | (681.3) | (707.3) | (698.9) | (620.0) | (212.9) | (168.6) | (45.1) | (13.1) | 53.9 | 96.1 | 265.3 | 137.4 | - | - |
| Accumulated Other Comprehensive Income | 1.8 | 1.5 | 1.6 | 0.9 | 1.5 | 1.8 | 1.9 | 1.8 | 1.8 | 1.8 | 1.3 | 1.5 | 4.6 | 6.0 | 6.6 | 5.8 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | 5.9 | 1.3 | 2.3 | 9.2 | - | - | - | 200.2 | 38.1 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 885.5 | 770.8 | 672.4 | 577.8 | 437.6 | 408.4 | 374.5 | 437.8 | 840.1 | 601.7 | 714.6 | 738.9 | 780.2 | 811.2 | 760.5 | 762.5 | 359.1 | 225.8 |
| Total Equity | 885.5 | 770.8 | 672.4 | 577.8 | 437.6 | 408.4 | 374.5 | 437.8 | 840.1 | 601.7 | 714.6 | 738.9 | 780.2 | 811.2 | 760.5 | 762.5 | 359.1 | 225.8 |
| - |
| - |
| Net debt | 62.5 | 130.6 | 116.2 | 119.7 | 109.7 | 191.5 | 170.8 | 75.1 | (4.1) | (276.3) | (267.7) | (269.0) | (208.7) | (382.2) | (215.3) | (141.1) | - | - |
| Working Capital | 667.3 | 572.3 | 488.2 | 411.0 | 360.2 | 440.3 | 357.7 | 360.0 | 372.8 | 358.0 | 379.9 | 387.3 | 485.5 | 632.2 | 587.1 | 640.1 | - | - |
| Book Value | 885.5 | 770.8 | 672.4 | 577.8 | 437.6 | 408.4 | 374.5 | 437.8 | 840.1 | 601.7 | 714.6 | 738.9 | 780.2 | 811.2 | 760.5 | 762.5 | 359.1 | 225.8 |
| Tangible Book Value | 664.8 | 547.0 | 413.5 | 372.0 | 221.8 | 180.2 | 131.1 | 168.3 | 163.1 | 428.4 | 468.0 | 464.7 | 574.2 | 734.4 | 678.8 | 693.6 | 307.1 | - |
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 179.5 | 163.5 | 193.2 | 188.9 | 174.9 | 145.6 | 163.2 | 174.2 | 174.0 | 158.8 | 156.4 | 180.5 | 140.7 | 154.9 | 169.1 | |||||||||||||||||||||||||
| 116.9 |
| 127.6 |
| 119.7 |
| 121.6 |
| 114.7 |
| 140.7 |
| 129.6 |
| 147.6 |
| 188.2 |
| 162.3 |
| 129.3 |
| 135.3 |
| 161.7 |
| 169.4 |
| 212.3 |
| 213.5 |
| 196.4 |
| 245.5 |
| 279.7 |
| 235.3 |
| 205.6 |
| 423.7 |
| 277.4 |
| 274.0 |
| 257.6 |
| Restricted Cash | - | - | 0.0 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 179.5 | 163.5 | 193.2 | 188.9 | 174.9 | 145.6 | 163.2 | 174.2 | 174.0 | 158.8 | 156.4 | 180.5 | 140.7 | 154.9 | 169.1 | 116.9 | 127.6 | 119.7 | 121.6 | 114.7 | 140.7 | 129.6 | 147.6 | 188.2 | 162.3 | 129.3 | 135.3 | 161.7 | 169.4 | 212.3 | 213.5 | 196.4 | 245.5 | 279.7 | 235.3 | 205.6 | 423.7 | 277.4 | 274.0 | 257.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 150.5 | 110.7 | 116.5 | 106.5 | 114.4 | 96.8 | 132.3 | 92.4 | 106.5 | 103.0 | 122.4 | 130.1 | 120.1 | 124.2 | 143.0 | 126.9 | 99.5 | 109.6 | 86.8 | 108.3 | 87.5 | 80.0 | 80.2 | 67.3 | 84.3 | 45.7 | 72.7 | 58.9 | 74.9 | 66.8 | 90.8 | 133.8 | 108.2 | 98.9 | 113.8 | 108.3 | 51.4 | 58.0 | 50.5 | 41.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 282.2 | 275.3 | 263.3 | 259.0 | 254.1 | 246.7 | 242.1 | 245.1 | 243.3 | 237.6 | 252.1 | 244.5 | 225.7 | 206.9 | 187.7 | 176.5 | 179.1 | 170.9 | 170.8 | 164.0 | 156.2 | 145.9 | 143.5 | 136.6 | 129.6 | 133.1 | 135.2 | 139.7 | 148.1 | 156.3 | 149.8 | 145.9 | 131.0 | 120.3 | 113.7 | 119.9 | 64.7 | 77.1 | 86.7 | 90.8 |
| Prepaid Expenses | 35.6 | 34.3 | 30.1 | 35.0 | 39.3 | 39.3 | 34.7 | 36.1 | 34.6 | 35.5 | 29.9 | 27.2 | 26.4 | 18.3 | 17.6 | 17.7 | 34.2 | 26.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 873.4 | 845.3 | 810.3 | 791.9 | 794.8 | 764.5 | 761.0 | 718.2 | 715.9 | 706.3 | 720.8 | 709.2 | 643.3 | 668.9 | 649.7 | 569.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 324.4 | 320.9 | 317.5 | 315.8 | 315.3 | 311.1 | 307.2 | 303.5 | 302.2 | 300.8 | 298.7 | 291.0 | 288.2 | 279.6 | 280.0 | 273.2 | 268.8 | 260.6 | 252.2 | 238.8 | 218.5 | 215.1 | 212.2 | 211.8 | 211.1 | 211.3 | 211.6 | 210.8 | 203.9 | 204.2 | 200.1 | 194.2 | 193.5 | 197.0 | 193.1 | 187.1 | 164.9 | 159.5 | 154.3 | 158.8 |
| Accumulated Depreciation | 216.6 | 212.3 | 208.4 | 204.7 | 201.6 | 197.3 | 194.5 | 190.0 | 186.9 | 182.4 | 180.4 | 179.0 | 175.0 | 172.3 | 171.6 | 168.2 | 164.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 107.8 | 108.6 | 109.1 | 111.1 | 113.8 | 113.8 | 112.7 | 113.5 | 115.3 | 118.5 | 118.2 | 112.0 | 113.2 | 107.3 | 108.4 | 105.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 215.0 | 215.0 | 215.0 | 215.0 | 215.0 | 215.0 | 215.0 | 215.0 | 215.0 | 215.0 | 215.0 | 215.0 | 215.0 | 181.9 | 181.9 | 181.9 | 181.9 | 181.9 | ||||||||||||||||||||||
| Intangible Assets | 5.0 | 5.7 | 6.4 | 7.2 | 8.0 | 8.8 | 38.5 | 40.2 | 42.1 | 43.9 | 46.1 | 48.2 | 50.3 | 23.9 | 26.4 | 28.9 | 31.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 24.1 | 24.6 | 25.3 | 25.9 | 26.0 | 26.5 | 26.7 | 27.3 | 23.7 | 24.4 | 25.0 | 25.6 | 26.3 | 26.5 | 25.1 | 26.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 124.1 | 122.9 | 120.1 | 119.9 | 118.6 | 120.2 | 115.8 | 117.9 | 118.7 | 117.9 | 118.1 | 115.3 | 115.9 | 116.3 | 1.6 | 1.6 | 1.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 3.6 | 3.6 | 3.7 | 3.7 | 2.7 | 2.8 | 3.2 | 3.0 | 3.1 | 3.1 | 3.2 | 3.2 | 3.2 | 3.4 | 3.4 | 3.5 | 3.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,353.0 | 1,325.8 | 1,289.9 | 1,274.7 | 1,278.8 | 1,251.6 | 1,272.9 | 1,235.1 | 1,233.7 | 1,229.0 | 1,246.2 | 1,228.4 | 1,167.2 | 1,128.2 | 996.6 | 916.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 60.2 | 55.3 | 43.6 | 49.5 | 57.8 | 43.5 | 50.0 | 46.9 | 54.0 | 42.4 | 63.0 | 63.2 | 62.0 | 52.0 | 51.1 | 47.1 | 56.2 | 44.5 | 48.7 | 55.0 | 42.6 | 33.7 | 33.8 | 26.0 | 36.4 | 21.3 | 34.7 | 21.7 | 36.3 | 39.6 | 65.0 | 65.1 | 58.3 | 50.3 | 53.7 | 46.0 | 30.7 | 22.6 | 27.5 | 34.9 |
| Short Term Debt | - | - | - | - | - | 26.5 | 26.5 | 26.4 | 26.4 | - | - | - | - | 20.2 | 20.1 | 20.1 | 20.1 | - | ||||||||||||||||||||||
| Deferred Revenue Current | 92.7 | 74.2 | 57.1 | 57.7 | 57.2 | 65.0 | 80.5 | 80.6 | 93.8 | 118.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 4.1 | 4.2 | 4.1 | 3.9 | 3.8 | 3.8 | 3.6 | 3.7 | 4.0 | 4.0 | 3.8 | 3.6 | 3.5 | 3.3 | 3.8 | 4.1 | ||||||||||||||||||||||||
| Accrued Expenses | 24.7 | 21.8 | 22.4 | 18.1 | 31.4 | 30.4 | 30.5 | 23.8 | 35.1 | 28.3 | 27.8 | 21.4 | 30.3 | 30.0 | 33.9 | 26.6 | 35.4 | 35.7 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 206.7 | 178.1 | 151.2 | 155.2 | 178.9 | 192.3 | 215.2 | 204.0 | 234.4 | 218.0 | 267.8 | 282.3 | 267.2 | 257.9 | 260.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 226.3 | 226.0 | 225.7 | 225.4 | 250.0 | 249.7 | 249.4 | 249.1 | 248.8 | 274.9 | 274.6 | 274.3 | 254.7 | 254.5 | 254.3 | 254.1 | 253.8 | 229.4 | 331.9 | 328.2 | 324.6 | 321.1 | 320.8 | 317.3 | 303.4 | 300.1 | 296.8 | 293.6 | 290.5 | 287.4 | 284.4 | 281.4 | 278.5 | 275.6 | 272.8 | 270.1 | 268.1 | 0.8 | 0.9 | 1.0 |
| Operating Lease Liabilities Non-Current | 31.1 | 31.8 | 32.6 | 33.4 | 33.7 | 34.3 | 34.4 | 34.9 | 30.9 | 31.5 | 32.2 | 32.8 | 33.5 | 33.6 | 31.3 | 31.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 6.4 | 6.4 | 6.5 | 6.6 | 6.9 | 6.9 | 6.9 | 1.3 | 4.7 | 4.8 | 4.8 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 4.7 | 3.9 | 3.8 | 3.8 | 3.8 | 3.8 | 21.0 | 25.6 | 25.2 | 25.5 | 20.3 | 19.5 | 19.4 | 3.1 | 5.0 | 5.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 469.3 | 440.3 | 413.9 | 418.5 | 467.0 | 480.8 | 526.4 | 520.1 | 545.8 | 556.6 | 601.8 | 615.8 | 581.7 | 550.4 | 555.5 | 495.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (423.4) | (423.1) | (424.2) | (434.8) | (446.5) | (458.5) | (473.4) | (495.4) | (510.3) | (532.2) | (553.8) | (578.4) | (493.1) | (501.8) | (630.7) | (645.8) | (655.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.3 | 1.8 | 1.8 | 1.7 | 1.6 | 1.5 | 1.8 | 1.5 | 1.5 | 1.6 | 1.5 | 1.4 | 1.4 | 0.9 | 0.2 | 0.4 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 883.7 | 885.5 | 876.0 | 856.2 | 811.9 | 770.8 | 746.5 | 715.0 | 687.9 | 672.4 | 644.5 | 612.6 | 585.6 | 577.8 | 441.1 | 420.7 | 403.6 | |||||||||||||||||||||||
| Total Equity | 883.7 | 885.5 | 876.0 | 856.2 | 811.9 | 770.8 | 746.5 | 715.0 | 687.9 | 672.4 | 644.5 | 612.6 | 585.6 | 577.8 | 441.1 | 420.7 | 403.6 | 437.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 226.3 | 226.0 | 225.7 | 225.4 | 250.0 | 276.2 | 275.9 | 275.6 | 275.2 | 274.9 | 274.6 | 274.3 | 254.7 | 274.7 | 274.4 | 274.2 | 273.9 | 229.4 | 331.9 | 328.2 | 324.6 | 321.1 | 320.8 | 317.3 | 303.4 | 300.1 | 296.8 | 293.6 | 290.5 | 287.4 | 284.4 | 281.4 | 278.5 | 275.6 | 272.8 | 271.1 | 268.5 | 1.2 | 1.3 | 1.4 |
| Net debt | 46.7 | 62.5 | 32.5 | 36.5 | 75.1 | 130.6 | 112.6 | 101.4 | 101.2 | 116.2 | 118.2 | 93.8 | 114.0 | 119.7 | 105.3 | 157.3 | 146.3 | 109.7 | ||||||||||||||||||||||
| Working Capital | 666.7 | 667.3 | 659.1 | 636.7 | 615.9 | 572.3 | 545.8 | 514.2 | 481.5 | 488.2 | 453.0 | 426.9 | 376.1 | 411.0 | 389.5 | 369.0 | 349.3 | 360.2 | ||||||||||||||||||||||
| Book Value | 883.7 | 885.5 | 876.0 | 856.2 | 811.9 | 770.8 | 746.5 | 715.0 | 687.9 | 672.4 | 644.5 | 612.6 | 585.6 | 577.8 | 441.1 | 420.7 | 403.6 | 437.6 | ||||||||||||||||||||||
| Tangible Book Value | 663.7 | 664.8 | 654.6 | 634.0 | 588.9 | 547.0 | 493.0 | 459.8 | 430.9 | 413.5 | 383.4 | 349.4 | 320.3 | 372.0 | 232.8 | 209.9 | 190.2 | |||||||||||||||||||||||
| 31.6 |
| 21.6 |
| 25.8 |
| 19.3 |
| 15.9 |
| 18.5 |
| 16.4 |
| 15.0 |
| 23.8 |
| 26.4 |
| 24.9 |
| 22.2 |
| 23.4 |
| 28.6 |
| 29.6 |
| 33.4 |
| 36.4 |
| 24.9 |
| 19.8 |
| 16.0 |
| 19.1 |
| 20.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| 570.0 |
| 549.4 |
| 653.5 |
| 638.6 |
| 618.2 |
| 586.9 |
| 572.5 |
| 538.4 |
| 500.5 |
| 475.9 |
| 486.3 |
| 491.5 |
| 498.8 |
| 520.1 |
| 540.9 |
| 575.7 |
| 583.4 |
| 597.1 |
| 602.6 |
| 560.3 |
| 822.4 |
| 501.5 |
| 508.4 |
| 497.4 |
| 160.9 |
| 158.4 |
| 156.6 |
| 153.3 |
| 149.8 |
| 146.4 |
| 142.6 |
| 138.8 |
| 135.6 |
| 133.8 |
| 130.0 |
| 126.1 |
| 123.9 |
| 119.5 |
| 114.9 |
| 110.4 |
| 112.0 |
| 108.7 |
| 104.6 |
| 101.2 |
| 98.9 |
| 96.7 |
| 95.8 |
| 104.1 |
| 99.7 |
| 93.9 |
| 82.2 |
| 65.2 |
| 65.3 |
| 65.8 |
| 69.2 |
| 72.3 |
| 75.7 |
| 77.8 |
| 80.8 |
| 77.7 |
| 80.3 |
| 80.6 |
| 79.3 |
| 83.1 |
| 85.1 |
| 84.4 |
| 82.5 |
| 63.7 |
| 60.6 |
| 57.6 |
| 63.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 181.9 |
| 181.9 |
| 181.9 |
| 181.9 |
| 181.9 |
| 181.9 |
| 181.9 |
| 181.9 |
| 184.3 |
| 184.3 |
| 184.3 |
| 184.3 |
| 307.1 |
| 307.1 |
| 307.1 |
| 307.1 |
| 308.5 |
| 303.2 |
| 114.9 |
| 114.9 |
| 114.9 |
| 114.9 |
| 33.9 |
| 36.9 |
| 39.9 |
| 42.8 |
| 46.2 |
| 50.0 |
| 53.8 |
| 57.7 |
| 61.5 |
| 72.4 |
| 76.7 |
| 80.9 |
| 85.1 |
| 89.4 |
| 93.6 |
| 356.3 |
| 369.8 |
| 383.6 |
| 396.1 |
| 55.5 |
| 58.4 |
| 61.8 |
| 121.4 |
| 27.8 |
| 28.8 |
| 26.5 |
| 27.8 |
| 29.5 |
| 10.3 |
| 10.5 |
| 13.0 |
| 13.2 |
| 14.5 |
| 10.5 |
| 11.5 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.6 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 3.7 |
| 3.7 |
| 6.1 |
| 6.0 |
| 7.3 |
| 7.2 |
| 5.8 |
| 7.0 |
| 29.2 |
| 29.2 |
| 29.1 |
| 29.1 |
| 30.4 |
| 30.3 |
| 28.8 |
| 25.3 |
| 25.3 |
| 25.1 |
| 21.0 |
| 21.0 |
| 21.0 |
| 21.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 920.4 |
| 899.0 |
| 997.8 |
| 975.5 |
| 945.2 |
| 898.1 |
| 889.6 |
| 865.1 |
| 832.9 |
| 818.1 |
| 862.3 |
| 875.9 |
| 885.6 |
| 900.8 |
| 1,050.6 |
| 1,088.1 |
| 1,362.0 |
| 1,387.5 |
| 1,406.9 |
| 1,369.7 |
| 1,081.6 |
| 758.5 |
| 765.1 |
| 819.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.4 |
| 4.2 |
| 4.2 |
| 4.4 |
| 4.1 |
| 4.2 |
| 4.1 |
| 4.3 |
| 4.2 |
| 4.7 |
| 4.4 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.9 |
| 24.4 |
| 29.2 |
| 26.6 |
| 21.8 |
| 21.3 |
| 18.9 |
| 15.2 |
| 14.5 |
| 14.8 |
| 17.7 |
| 20.5 |
| 40.4 |
| 55.3 |
| 54.3 |
| 58.1 |
| 65.7 |
| 44.3 |
| 28.5 |
| 33.2 |
| 38.4 |
| 35.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.3 |
| 220.7 |
| 189.2 |
| 187.2 |
| 179.4 |
| 163.7 |
| 146.7 |
| 146.9 |
| 127.5 |
| 128.5 |
| 118.2 |
| 142.0 |
| 149.2 |
| 150.0 |
| 160.1 |
| 171.7 |
| 195.6 |
| 208.6 |
| 224.3 |
| 231.3 |
| 172.7 |
| 132.8 |
| 143.5 |
| 147.8 |
| 136.8 |
| 32.4 |
| 32.8 |
| 30.3 |
| 31.0 |
| 31.4 |
| 6.3 |
| 6.8 |
| 9.0 |
| 9.3 |
| 10.3 |
| 6.1 |
| 7.2 |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 5.2 |
| 5.3 |
| 5.2 |
| 5.2 |
| 6.0 |
| 5.8 |
| 5.8 |
| 5.6 |
| 5.7 |
| 5.7 |
| 5.7 |
| 5.7 |
| 7.2 |
| 7.8 |
| 36.8 |
| 36.8 |
| 46.3 |
| 46.3 |
| 14.1 |
| 13.2 |
| 13.1 |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 5.1 |
| 7.8 |
| 7.9 |
| 7.8 |
| 10.3 |
| 11.0 |
| 10.1 |
| 8.9 |
| 9.3 |
| 9.2 |
| 9.2 |
| 9.2 |
| 9.9 |
| 9.2 |
| 9.4 |
| 10.2 |
| 10.6 |
| 11.0 |
| 11.2 |
| 1.7 |
| 6.4 |
| 6.5 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 516.8 |
| 461.3 |
| 562.5 |
| 551.8 |
| 532.8 |
| 489.7 |
| 491.5 |
| 469.7 |
| 455.8 |
| 443.6 |
| 459.8 |
| 464.8 |
| 463.8 |
| 463.0 |
| 472.5 |
| 494.2 |
| 534.1 |
| 547.4 |
| 561.4 |
| 500.2 |
| 416.6 |
| 163.9 |
| 168.3 |
| 156.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (681.3) |
| (689.5) |
| (698.5) |
| (704.8) |
| (707.3) |
| (707.2) |
| (707.8) |
| (699.5) |
| (698.9) |
| (666.1) |
| (654.3) |
| (638.7) |
| (620.0) |
| (475.3) |
| (466.3) |
| (228.7) |
| (212.9) |
| (207.8) |
| (185.9) |
| (167.5) |
| (168.6) |
| (163.6) |
| (94.0) |
| 0.7 |
| 1.5 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.9 |
| 1.9 |
| 2.0 |
| 1.9 |
| 1.8 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.8 |
| 2.3 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| 9.7 |
| - |
| - |
| 1.3 |
| - |
| - |
| 1.3 |
| 2.3 |
| 4.3 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 437.6 |
| 435.3 |
| 423.7 |
| 412.5 |
| 408.4 |
| 398.1 |
| 395.3 |
| 377.1 |
| 374.5 |
| 402.5 |
| 411.0 |
| 421.8 |
| 437.8 |
| 578.1 |
| 593.9 |
| 828.0 |
| 840.1 |
| 845.5 |
| 869.5 |
| 665.0 |
| 594.6 |
| 596.7 |
| 662.2 |
| 435.3 |
| 423.7 |
| 412.5 |
| 408.4 |
| 398.1 |
| 395.3 |
| 377.1 |
| 374.5 |
| 402.5 |
| 411.0 |
| 421.8 |
| 437.8 |
| 578.1 |
| 593.9 |
| 828.0 |
| 840.1 |
| 845.5 |
| 869.5 |
| 665.0 |
| 594.6 |
| 596.7 |
| 662.2 |
| 210.3 |
| 213.5 |
| 183.9 |
| 191.5 |
| 173.2 |
| 129.1 |
| 141.1 |
| 170.8 |
| 161.6 |
| 131.9 |
| 121.0 |
| 75.1 |
| 70.9 |
| 85.0 |
| 33.0 |
| (4.1) |
| 37.6 |
| 65.5 |
| (155.2) |
| (276.3) |
| (272.7) |
| (256.3) |
| 466.3 |
| 459.2 |
| 454.5 |
| 440.3 |
| 425.6 |
| 410.9 |
| 372.0 |
| 357.7 |
| 344.2 |
| 342.3 |
| 348.7 |
| 360.0 |
| 369.1 |
| 380.1 |
| 374.7 |
| 372.8 |
| 371.3 |
| 387.6 |
| 689.6 |
| 358.0 |
| 360.6 |
| 360.7 |
| 435.3 |
| 423.7 |
| 412.5 |
| 408.4 |
| 398.1 |
| 395.3 |
| 377.1 |
| 374.5 |
| 402.5 |
| 411.0 |
| 421.8 |
| 437.8 |
| 578.1 |
| 593.9 |
| 828.0 |
| 840.1 |
| 845.5 |
| 869.5 |
| 665.0 |
| 594.6 |
| 596.7 |
| 662.2 |
| 221.8 |
| 216.5 |
| 201.9 |
| 187.7 |
| 180.2 |
| 166.1 |
| 159.5 |
| 137.4 |
| 131.1 |
| 145.8 |
| 150.0 |
| 156.6 |
| 168.3 |
| 181.6 |
| 193.2 |
| 164.5 |
| 163.1 |
| 153.4 |
| 170.2 |
| 494.6 |
| 421.3 |
| 420.0 |
| 425.9 |